Highlights

[AIRASIA] QoQ TTM Result on 2016-12-31 [#4]

Stock [AIRASIA]: AIRASIA GROUP BHD
Announcement Date 23-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Dec-2016  [#4]
Profit Trend QoQ -     -4.17%    YoY -     277.10%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 8,989,483 8,228,347 7,473,549 6,946,289 7,177,288 7,006,283 6,707,552 21.54%
  QoQ % 9.25% 10.10% 7.59% -3.22% 2.44% 4.45% -
  Horiz. % 134.02% 122.67% 111.42% 103.56% 107.00% 104.45% 100.00%
PBT 1,863,360 1,850,997 1,718,001 2,170,044 2,255,361 1,319,995 1,114,946 40.79%
  QoQ % 0.67% 7.74% -20.83% -3.78% 70.86% 18.39% -
  Horiz. % 167.13% 166.02% 154.09% 194.63% 202.28% 118.39% 100.00%
Tax -240,195 -309,671 25,327 -134,022 -129,870 47,295 153,489 -
  QoQ % 22.44% -1,322.69% 118.90% -3.20% -374.60% -69.19% -
  Horiz. % -156.49% -201.75% 16.50% -87.32% -84.61% 30.81% 100.00%
NP 1,623,165 1,541,326 1,743,328 2,036,022 2,125,491 1,367,290 1,268,435 17.85%
  QoQ % 5.31% -11.59% -14.38% -4.21% 55.45% 7.79% -
  Horiz. % 127.97% 121.51% 137.44% 160.51% 167.57% 107.79% 100.00%
NP to SH 1,732,975 1,581,542 1,777,140 2,039,123 2,127,916 1,368,290 1,269,200 23.05%
  QoQ % 9.58% -11.01% -12.85% -4.17% 55.52% 7.81% -
  Horiz. % 136.54% 124.61% 140.02% 160.66% 167.66% 107.81% 100.00%
Tax Rate 12.89 % 16.73 % -1.47 % 6.18 % 5.76 % -3.58 % -13.77 % -
  QoQ % -22.95% 1,238.10% -123.79% 7.29% 260.89% 74.00% -
  Horiz. % -93.61% -121.50% 10.68% -44.88% -41.83% 26.00% 100.00%
Total Cost 7,366,318 6,687,021 5,730,221 4,910,267 5,051,797 5,638,993 5,439,117 22.39%
  QoQ % 10.16% 16.70% 16.70% -2.80% -10.41% 3.67% -
  Horiz. % 135.43% 122.94% 105.35% 90.28% 92.88% 103.67% 100.00%
Net Worth 6,216,071 5,714,775 6,048,972 6,623,478 5,963,253 5,590,692 5,015,959 15.36%
  QoQ % 8.77% -5.52% -8.67% 11.07% 6.66% 11.46% -
  Horiz. % 123.93% 113.93% 120.59% 132.05% 118.89% 111.46% 100.00%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 0 0 0 0 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 6,216,071 5,714,775 6,048,972 6,623,478 5,963,253 5,590,692 5,015,959 15.36%
  QoQ % 8.77% -5.52% -8.67% 11.07% 6.66% 11.46% -
  Horiz. % 123.93% 113.93% 120.59% 132.05% 118.89% 111.46% 100.00%
NOSH 3,341,974 3,341,974 3,341,974 2,782,974 2,786,566 2,781,438 2,786,644 12.87%
  QoQ % 0.00% 0.00% 20.09% -0.13% 0.18% -0.19% -
  Horiz. % 119.93% 119.93% 119.93% 99.87% 100.00% 99.81% 100.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 18.06 % 18.73 % 23.33 % 29.31 % 29.61 % 19.52 % 18.91 % -3.02%
  QoQ % -3.58% -19.72% -20.40% -1.01% 51.69% 3.23% -
  Horiz. % 95.51% 99.05% 123.37% 155.00% 156.58% 103.23% 100.00%
ROE 27.88 % 27.67 % 29.38 % 30.79 % 35.68 % 24.47 % 25.30 % 6.68%
  QoQ % 0.76% -5.82% -4.58% -13.71% 45.81% -3.28% -
  Horiz. % 110.20% 109.37% 116.13% 121.70% 141.03% 96.72% 100.00%
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 268.99 246.21 223.63 249.60 257.57 251.89 240.70 7.68%
  QoQ % 9.25% 10.10% -10.40% -3.09% 2.25% 4.65% -
  Horiz. % 111.75% 102.29% 92.91% 103.70% 107.01% 104.65% 100.00%
EPS 51.85 47.32 53.18 73.27 76.36 49.19 45.55 9.01%
  QoQ % 9.57% -11.02% -27.42% -4.05% 55.23% 7.99% -
  Horiz. % 113.83% 103.89% 116.75% 160.86% 167.64% 107.99% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.8600 1.7100 1.8100 2.3800 2.1400 2.0100 1.8000 2.21%
  QoQ % 8.77% -5.52% -23.95% 11.21% 6.47% 11.67% -
  Horiz. % 103.33% 95.00% 100.56% 132.22% 118.89% 111.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,341,974
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 268.99 246.21 223.63 207.85 214.76 209.65 200.71 21.53%
  QoQ % 9.25% 10.10% 7.59% -3.22% 2.44% 4.45% -
  Horiz. % 134.02% 122.67% 111.42% 103.56% 107.00% 104.45% 100.00%
EPS 51.85 47.32 53.18 61.02 63.67 40.94 37.98 23.04%
  QoQ % 9.57% -11.02% -12.85% -4.16% 55.52% 7.79% -
  Horiz. % 136.52% 124.59% 140.02% 160.66% 167.64% 107.79% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.8600 1.7100 1.8100 1.9819 1.7844 1.6729 1.5009 15.36%
  QoQ % 8.77% -5.52% -8.67% 11.07% 6.67% 11.46% -
  Horiz. % 123.93% 113.93% 120.59% 132.05% 118.89% 111.46% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 3.4500 3.2500 3.1400 2.2900 2.7900 2.6000 1.8300 -
P/RPS 1.28 1.32 1.40 0.92 1.08 1.03 0.76 41.51%
  QoQ % -3.03% -5.71% 52.17% -14.81% 4.85% 35.53% -
  Horiz. % 168.42% 173.68% 184.21% 121.05% 142.11% 135.53% 100.00%
P/EPS 6.65 6.87 5.90 3.13 3.65 5.29 4.02 39.83%
  QoQ % -3.20% 16.44% 88.50% -14.25% -31.00% 31.59% -
  Horiz. % 165.42% 170.90% 146.77% 77.86% 90.80% 131.59% 100.00%
EY 15.03 14.56 16.94 32.00 27.37 18.92 24.89 -28.54%
  QoQ % 3.23% -14.05% -47.06% 16.92% 44.66% -23.99% -
  Horiz. % 60.39% 58.50% 68.06% 128.57% 109.96% 76.01% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.85 1.90 1.73 0.96 1.30 1.29 1.02 48.67%
  QoQ % -2.63% 9.83% 80.21% -26.15% 0.78% 26.47% -
  Horiz. % 181.37% 186.27% 169.61% 94.12% 127.45% 126.47% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/11/17 29/08/17 25/05/17 23/02/17 24/11/16 29/08/16 26/05/16 -
Price 3.1700 3.3300 3.1300 2.7600 2.7100 2.9900 2.1200 -
P/RPS 1.18 1.35 1.40 1.11 1.05 1.19 0.88 21.58%
  QoQ % -12.59% -3.57% 26.13% 5.71% -11.76% 35.23% -
  Horiz. % 134.09% 153.41% 159.09% 126.14% 119.32% 135.23% 100.00%
P/EPS 6.11 7.04 5.89 3.77 3.55 6.08 4.65 19.95%
  QoQ % -13.21% 19.52% 56.23% 6.20% -41.61% 30.75% -
  Horiz. % 131.40% 151.40% 126.67% 81.08% 76.34% 130.75% 100.00%
EY 16.36 14.21 16.99 26.55 28.18 16.45 21.48 -16.59%
  QoQ % 15.13% -16.36% -36.01% -5.78% 71.31% -23.42% -
  Horiz. % 76.16% 66.15% 79.10% 123.60% 131.19% 76.58% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.70 1.95 1.73 1.16 1.27 1.49 1.18 27.53%
  QoQ % -12.82% 12.72% 49.14% -8.66% -14.77% 26.27% -
  Horiz. % 144.07% 165.25% 146.61% 98.31% 107.63% 126.27% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS